Department of Public Works and Highways

Contract ID: 23PL0085

Contract Name: Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public
Infrastructures/Facilities -Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca,
Tanudan, Kalinga

Location of the Contract: Tanudan, Kalinga

BID FORM

Date: May 15, 2023

Project Identification N0
To: Department of Public Works and Highways
LOWER KALINGA DISTRICT ENGINEERING OFFICE
Bulanao, Tabuk City, Kalinga

Having examined the Philippine Bidding Documents (PBDs) including the Supplemental or Bid Bulliten Number 01, the receipt of which is hereby duly
acknowledged, we the undersigned, declare that:

(a) We have no reservation

Convergence and Specialto the PBDs, Program
Support including -Basic
the Supplemental or Bid
Infrastructure Bulletins,
Program for the
(BIP) Procurement
-Flood Project:
Mitigation 23PL0085
Structures protecting Public
Infrastructures/Facilities -Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca,
Tanudan, Kalinga
Tanudan, Kalinga
(b)
We offer to execute the Work for this Contract in accordance with the PBDs;

(c) The total price of our Bid in words and figures, excluding any discount offered below is:
Five Million Nine Hundred Seventeen Thousand Eighty Two Pesos and Sixty Four Centavos
₱ 5,917,082.64

(d) The discount offered and the methodology for their application are:

(e) The total bid price includes the cost of all taxes, such as, but not limited to: _______________ the applicable taxes, e.g (i) value added tax (VAT), (ii)
income tax, (iii) local Taxes, and (iv) other fiscal levies and duties, which are itemized herein and reflected in the detailed estimates

(f) Our Bid shall be valid for a period stated in the PBDs and it shall remain binding upon us at any time before the expiration of the period;

(g) If our Bid is accepted, we commit to obtain a Performance Secuirty in the amount of 10% of the contract price for the due performance of the Contract;
or a Performance Security Declarion in lieu of the allowable forms of the Performance Security, subject to the terms and conditions of issued GPPB
guidelines for this purpose:

(h)
We are not participating, as Bidder, in more than one Bid in this bidding process, other than alternative offers in accordance with the Bidding Document;

(i) We understand that this Bid, together with your written acceptance thereof included in your notification of award, shall constitute a binding contract
between us, until a formal Contract is prepared and executed; and

(j) We understand that we are not bound to accept the lowest evaluated Bid or any other Bid that you may receive.

(k) We likewise certify/confirm that the undersigned, is duly authorized representative of the bidder, and granted full power and aythority to do, execute and
perform any and all acts necessary to participate, submit the bid, and to sign and execute the ensuing contract for the

23PL0085Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public
Infrastructures/Facilities -Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca,
Tanudan, Kalinga
of the the Department of Public Works and Highways LOWER KALINGA DISTRICT ENGINEERING OFFICE

(l)
We acknowledge that failure to sign each and every page of this bid Form, including the Bill of Quantities, shall be a ground for the rejection of our bid.

Name: DENVER C. RODRIGUEZ

Legal Capacity Authorized Managing Officer

Signature:
Duly authorized to sign the Bid for and on the behalf of: BAGWIS CONSTRUCTION .

Date: May 15, 2023

---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
DPWH-INFR-09-2016
 Department of Public Works and Highways

Contract ID : 23PL0085
Convergence and Special Support Program -Basic Infrastructure Program
(BIP) -Flood Mitigation Structures protecting Public
Contract Name : Infrastructures/Facilities -Construction of Flood Control Structure,
Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca,
Tanudan, Kalinga
Location Tanudan, Kalinga
SUMMARY OF BID PRICES
(All Parts of Bill of Quantities or BOQ)
Instruction for Completing the summary of Bid Prices:
1. Part No.- Enter the "Part No." for each section of the BOQ where unit prices are entered
2. Part Description-Enter the "Part Description" corresponding to the "Part No."
3. Total Amount- Enter the "Total Amount" in pesoso for all pages having the same "Part Description"

Part No. Part Description Total Amount

Part B Other General Requirements 325,627.84
a. PANGOL SECTION (Station 10+963.50 - Station 11+020)
B.17 Temporary Diversion of Waterway 37,296.00
Part 1-B Plain and Reinforced Concrete Work 23,184.00
Part 1-A Earthworks 101,118.28
Part 1-B Bank and Slope Protection Works 1,019,199.67
b. GA-ANG SECTION (Station 26+435.50 - Station 26+485)
Part 1-B Plain and Reinforced Concrete Work 28,224.00
Part 1-A Earthworks 94,448.14
Part 1-B Bank and Slope Protection Works 1,802,247.68
c. SE-ET SECTION (Station 5+200 - Station 5+262.50) -
Part 1-B Plain and Reinforced Concrete Work 18,144.00
Part 1-A Earthworks 81,752.72
Part 1-B Bank and Slope Protection Works 1,169,408.63
d. BOTOBOT SECTION (Station 0+000 - Station 0+021) -
Part 1-B Plain and Reinforced Concrete Work 1,157,001.63
Part 1-A Earthworks 59,430.05
GRAND TOTAL 5,917,082.64
Total of all amount in Words:
Pesos Five Million Nine Hundred Seventeen Thousand Eighty Two Pesos
and Sixty Four centavos.

Name: DENVER C. RODRIGUEZ

in the capacity of Authorized Managing Officer
Signed:_________________ Date: May 15, 2023

Duly Authorized to sign the Bid and in behalf of BAGWIS CONSTRUCTION

DPWH-NFR-18-2016 page 1 of 1
 Department of Public Works and Highways

Contract ID: 23PL0085

Contract Name
Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public Infrastructures/Facilities -
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga
Location Tanudan, Kalinga
BILL OF QUANTITIES
Pay Item Unit Price Amount (pesos)
No Description Unit Quantity (pesos) (4) X(5)
(1) (2) (3) (4) (5) (6)
Part B Other General Requirements

B.3 Permits and Clearances ls 1.00 In words: Sixty Eight Thousand Forty Pesos only In words: Sixty Eight Thousand Forty Pesos only
In Figure: PHP 68,040.00 In Figure: PHP 68,040.00

B.4 (10) Miscellaneous survey and staking ls 1.00 In words: Eleven Thousand Forty Five Pesos and Sixteen Centavos In words: Eleven Thousand Forty Five Pesos and Sixteen Centavos
In Figure: PHP 11,045.16 In Figure: PHP 11,045.16

B.5 Project Billboard/Signboard each 8.00

In words: Five Thousand Eight Hundred Ninety Five Pesos and Thirty Five Centavos In words: Forty Seven Thousand One Hundred Sixty Two Pesos and Eighty Centavos
In Figure: PHP 5,895.35 In Figure: PHP 47,162.80

Occupational Safety and Health

B.7(2) ls 1.00
Program In words: Seventy Thousand Five Hundred Fifty Seven Pesos and Forty Eight Centavos In words: Seventy Thousand Five Hundred Fifty Seven Pesos and Forty Eight Centavos
In Figure: PHP 70,557.48 In Figure: PHP 70,557.48

One Hundred Twenty Eight Thousand Eight Hundred Twenty Two Pesos and One Hundred Twenty Eight Thousand Eight Hundred Twenty Two Pesos and
B.9 Mobilization/Demobilization ls 1.00 In words: Forty Centavos In words: Forty Centavos
In Figure: PHP 128,822.40 In Figure: PHP 128,822.40
a. PANGOL SECTION (Station 10+963.50 - Station 11+020)

B.17 Temporary Diversion of Waterway ls 1.00 In words: Thirty Seven Thousand Two Hundred Ninety Six Pesos only In words: Thirty Seven Thousand Two Hundred Ninety Six Pesos only
In Figure: PHP 37,296.00 In Figure: PHP 37,296.00
Part B Plain and Reinforced Concrete Work

903(1) Formworks and Falseworks ls 1.00 In words: Twenty Three Thousand One Hundred Eighty Four Pesos only In words: Twenty Three Thousand One Hundred Eighty Four Pesos only

In Figure: PHP 23,184.00 In Figure: PHP 23,184.00

Part 1-A Earthworks

In words: Three Hundred Pesos and Thirty Centavos In words: Fifty Nine Thousand Two Hundred Four Pesos and Fifteen Centavos
1702(1)b Structural Excavation(Soft Rock) cu.m. 197.15
In Figure: PHP 300.30 In Figure: PHP 59,204.15

________________________
DENVER RODRIGUEZ
 Department of Public Works and Highways

Contract ID: 23PL0085

Contract Name
Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public Infrastructures/Facilities -
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga
Location Tanudan, Kalinga
BILL OF QUANTITIES
Pay Item Unit Price Amount (pesos)
No Description Unit Quantity (pesos) (4) X(5)
(1) (2) (3) (4) (5) (6)

Embankment (From roadway/structure

1704(1)a cu.m 244.44 In words: One Hundred Seventy One Pesos and Forty Seven Centavos In words: Forty One Thousand Nine Hundred Fourteen Pesos and Thirteen Centavos
excavation)
In Figure: PHP 171.47 In Figure: PHP 41,914.13
Part 1-B Bank and Slope Protection Works

One Million Nineteen Thousand One Hundred Ninety Nine Pesos and Sixty
1713(1) Rubble Concrete cu.m 228.83 In words: Four Thousand Four Hundred Fifty Three Pesos and Ninety Six Centavos In words: Seven Centavos
In Figure: PHP 4,453.96 In Figure: PHP 1,019,199.67

b. GA-ANG SECTION (Station 26+435.50 - Station 26+485)

Part B Plain and Reinforced Concrete Works

903(1) Formworks and Falseworks ls 1.00

In words: Twenty Eight Thousand Two Hundred Twenty Four Pesos only In words: Twenty Eight Thousand Two Hundred Twenty Four Pesos only
In Figure: PHP 28,224.00 In Figure: PHP 28,224.00
Part 1-A Earthworks

1702(1)b Structural Excavation(Soft Rock) cu.m. 283.97

In words: Three Hundred Pesos and Thirty Centavos In words: Eighty Five Thousand Two Hundred Seventy Six Pesos and Twenty Centavos
In Figure: PHP 300.30 In Figure: PHP 85,276.20

Embankment (From roadway/structure

1704(1)a cu.m 53.49 In words: One Hundred Seventy One Pesos and Forty Seven Centavos In words: Nine Thousand One Hundred Seventy One Pesos and Ninety Four Centavos
excavation)
In Figure: PHP 171.47 In Figure: PHP 9,171.94
Part 1-B Bank and Slope Protection Works

One Million Eight Hundred Two Thousand Two Hundred Forty Seven Pesos
1713(1) Rubble Concrete cu.m 207.90 In words: Eight Thousand Six Hundred Sixty Eight Pesos and Eighty Two Centavos In words: and Sixty Eight Centavos
In Figure: PHP 8,668.82 In Figure: PHP 1,802,247.68
c. SE-ET SECTION (Station 5+200 - Station 5+262.50)

Part B Plain and Reinforced Concrete Works

903(1) Formworks and Falseworks ls 1.00

In words: Eighteen Thousand One Hundred Forty Four Pesos only In words: Eighteen Thousand One Hundred Forty Four Pesos only
In Figure: PHP 18,144.00 In Figure: PHP 18,144.00
Part 1-A Earthworks

1702(1)a Structural Excavation(Common Soil) cu.m. 141.45 In words: One Hundred Forty Three Pesos and Eighty Five Centavos In words: Twenty Thousand Three Hundred Forty Seven Pesos and Fifty Nine Centavos
In Figure: PHP 143.85 In Figure: PHP 20,347.59

Embankment (From roadway/structure

1704(1)a cu.m 358.11 In words: One Hundred Seventy One Pesos and Forty Seven Centavos In words: Sixty One Thousand Four Hundred Five Pesos and Thirteen Centavos
excavation)
In Figure: PHP 171.47 In Figure: PHP 61,405.13

________________________
DENVER RODRIGUEZ
 Department of Public Works and Highways

Contract ID: 23PL0085

Contract Name
Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public Infrastructures/Facilities -
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga
Location Tanudan, Kalinga
BILL OF QUANTITIES
Pay Item Unit Price Amount (pesos)
No Description Unit Quantity (pesos) (4) X(5)
(1) (2) (3) (4) (5) (6)
Part 1-B Bank and Slope Protection Works

One Million One Hundred Sixty Nine Thousand Four Hundred Eight Pesos and
1713(1) Rubble Concrete cu.m 262.50 In words: Four Thousand Four Hundred Fifty Four Pesos and Eighty Nine Centavos In words: Sixty Three Centavos
In Figure: PHP 4,454.89 In Figure: PHP 1,169,408.63
d. BOTOBOT SECTION (Station 0+000 - Station 0+021)

Part B Plain and Reinforced Concrete Works

Structural Concrete, Class A, 14 days

900(1)b1 cu.m 56.56
(3000 psi) In words: Eight Thousand Seven Hundred Forty Five Pesos and Thirty Five Centavos In words: Four Hundred Ninety Four Thousand Six Hundred Thirty Seven Pesos only
In Figure: PHP 8,745.35 In Figure: PHP 494,637.00
Sixty Three Thousand Eight Hundred Twenty Eight Pesos and Seventy One
901(1) Lean Concrete cu.m 7.56 In words: Eight Thousand Four Hundred Forty Two Pesos and Ninety Five Centavos In words: Centavos
In Figure: PHP 8,442.95 In Figure: PHP 63,828.71

Two Hundred Eighteen Thousand One Hundred One Pesos and Sixty
902(1)a Reinforcing Steel (Deformed), Grade 40 kgs 2,270.00 In words: Ninety Six Pesos and Eight Centavos In words: Centavos
In Figure: PHP 96.08 In Figure: PHP 218,101.60

Three Hundred Sixty Two Thousand Two Hundred Ninety Pesos and Thirty
902(1)b Reinforcing Steel (Deformed), Grade 60 kgs 3528.00 In words: One Hundred Two Pesos and Sixty Nine Centavos In words: Two Centavos
In Figure: PHP 102.69 In Figure: PHP 362,290.32

903(1) Formworks and Falseworks ls 1.00 In words: Eighteen Thousand One Hundred Forty Four Pesos only In words: Eighteen Thousand One Hundred Forty Four Pesos only
In Figure: PHP 18,144.00 In Figure: PHP 18,144.00
Part 1-A Earthworks
Twenty Four Thousand Seven Hundred Seventy Four Pesos and Fifty Five
1702(1)a Structural Excavation(Common Soil) cu.m. 165.34 In words: One Hundred Forty Nine Pesos and Eighty Four Centavos In words: Centavos
In Figure: PHP 149.84 In Figure: PHP 24,774.55

Embankment (From roadway/structure

1704(1)a cu.m 202.12 In words: One Hundred Seventy One Pesos and Forty Six Centavos In words: Thirty Four Thousand Six Hundred Fifty Five Pesos and Fifty Centavos
excavation)
In Figure: PHP 171.46 In Figure: PHP 34,655.50

TOTAL In words: Five Million Nine Hundred Seventeen Thousand Eighty Two Pesos and Sixty Four Centavos

In Figure: PHP 5,917,082.64

Name & Signature of Bidder's Representatives DENVER C. RODRIGUEZ Date May 15, 2023
Position: Authorized Managing Officer
Name of Bidder: BAGWIS CONSTRUCTION

DPWH-INFR-17-2016

________________________
DENVER RODRIGUEZ
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation
Structures protecting Public Infrastructures/Facilities -Construction of Flood Control Structure,
Name of Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga
Project:

Location Tanudan, Kalinga

B.3 Permits and Clearances
Quantity = 1.00 ls
Output/hour = 1.00 ls
Duration=
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
-
-

Sub - Total for 1 -

2. Equipment : No. of Description No. of Hours Hourly Rate Amount
Units
- 900.00 -

Sub - Total for 2 -

3.Materials : Unit Description Quantity Unit Cost Amount
lot Permit and Clearances 1.00 60,000.00 60,000.00

Sub - Total for 3 60,000.00

Direct Cost PHP 60,000.00
OCM/CP 8% PHP 4,800.00
VAT 5% PHP 3,240.00
Item Cost PHP 68,040.00
Total Unit Cost PHP 68,040.00
B.4 (10) Miscellaneous survey and staking
Quantity = 1.00 ls
Output/hour = 1.00 ls
Duration=
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
1.00 surveyor 8.00 100.00 800.00
2.00 pole man 8.00 65.00 1,040.00

Sub - Total for 1 1,840.00

2. Equipment : No. of Description No. of Hours Hourly Rate Amount
Units rental
1.00 survey instruments 8.00 800.00 6400
set
Sub - Total for 2 6,400.00
3.Materials : Unit Description Quantity Unit Cost Amount
miscellaneous 1.00 1,500.00 1,500.00

Sub - Total for 3 1,500.00

Direct Cost PHP 9,740.00
OCM/CP 8% PHP 779.20
VAT 5% PHP 525.96
Item Cost PHP 11,045.16
Total Unit Cost PHP 11,045.16
B.5 Project Billboard/Signboard
Quantity = 8 each
Duration= 4.00 hrs.
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person installation
8.00 Laborer 4.00 50.00 1,600.00

Sub - Total 1,600.00

2. Equipment : No. of Description No. of Hours Hourly Rate Amount
Units
-

Sub - Total -
3. Materials : Unit Description Quantity Unit Cost Amount

each Project Billboard and Frames 8.00 5,000.00 40,000.00

Sub - Total 40,000.00

Direct Cost - 41,600.00
OCM/CP 0.08 3,328.00
VAT 0.05 2,246.40
Item Cost 47,162.8
Total Unit Cost 5,895.4

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation
Structures protecting Public Infrastructures/Facilities -Construction of Flood Control Structure,
Name of Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga
Project:

B.7(2) Occupational Safety and Health Program

Quantity = 1.00 l.s
Output/hour =
Duration= 3.00 month
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
1.00 Part Time Practicioner 48 75.00 3,600.00
1.00 First Aider 48 65.00 3,120.00
Sub - Total for 1 6,720.00
2. Equipment : No. of Description No. of Hours Hourly Rate Amount
Units
-

Sub - Total for 2 -

3.Materials : Unit Description Quantity Unit Cost Amount

pcs Safety Gloves 60.00 275.00 16,500.00

pcs Safety Shoes 60.00 300.00 18,000.00
pcs Safety Helmet 60.00 350.00 21,000.00
Sub - Total for 3 55,500.00
Direct Cost PHP 62,220.00
OCM/CP 8% PHP 4,977.60
VAT 5% PHP 3,359.88
Item Cost PHP 70,557.48
Total Unit Cost PHP 70,557.48
B.9 Mobilization/Demobilization
Quantity = 1.00 ls
Output/hour =
Duration= 1.00 ls
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
40.00 hauling 16 50.00 32,000.00

Sub - Total for 1 32,000.00

2. Equipment : No. of Description No. of Hours Hourly Rate Amount
Units
1.00 Lowbed Trailer 16.00 2,300.00 36,800.00
2.00 Dumptruck 16.00 1,400.00 44,800.00
Sub - Total for 2 81,600.00
3.Materials : Unit Description Quantity Unit Cost Amount

Sub - Total for 3 -

Direct Cost PHP 113,600.00
OCM/CP 8% PHP 9,088.00
VAT 5% PHP 6,134.40
Item Cost PHP 128,822.40
Total Unit Cost PHP 128,822.40

a. PANGOL SECTION (Station 10+963.50 - Station 11+020)

B.17 Temporary Diversion of Waterway
Quantity 1.00 ls
Output per Hour
Duration 32.00 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 32.00 75.00 PhP 2,400.00
2 b. Laborer 32.00 50.00 PhP 3,200.00
Sub - Total for 1 PhP 5,600.00
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 sunction pump 32.00 350.00 PhP 11,200.00
1 genertaor 32.00 400.00 PhP 12,800.00
Sub - Total for 2 PhP 24,000.00
3. Materials : Unit Description Quantity Unit Cost Amount

Sub - Total for 3 PhP -

Direct Cost PHP 29,600.00
OCM/CP 20% PHP 5,920.00
VAT 5% PHP 1,776.00
Item Cost PHP 37,296.00
Total Unit Cost PHP 37,296.00

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation
Structures protecting Public Infrastructures/Facilities -Construction of Flood Control Structure,
Name of Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga
Project:

903(1) Formworks and Falseworks

Quantity 1.00 ls
Output per Hour
Duration 16.00 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 16.00 75.00 PhP 1,200.00
4 b. Laborer 16.00 50.00 PhP 3,200.00
Sub - Total for 1 PhP 4,400.00
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
PhP -
PhP -
Sub - Total for 2 PhP -
3. Materials : Unit Description Quantity Unit Cost Amount
ls Forms 1 6000 6000
ls frames and braces 1 8000 8000
Sub - Total for 3 PhP 14,000.00
Direct Cost PHP 18,400.00
OCM/CP 20% PHP 3,680.00
VAT 5% PHP 1,104.00
Item Cost PHP 23,184.00
Total Unit Cost PHP 23,184.00
1702(1)b Structural Excavation(Soft Rock)
Quantity 197.15 cu.m.
Output per Hour 15.00
Duration 13.14 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 13.14 75.00 PhP 985.75
10 b. Laborer 13.14 50.00 PhP 6,571.67
Sub - Total for 1 PhP 7,557.42
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 backhoe w/ breaker 13.14 1600.00 PhP 21,029.33
1 dumptruck 13.14 1400.00 PhP 18,400.67
Sub - Total for 2 PhP 39,430.00
3. Materials : Unit Description Quantity Unit Cost Amount

Sub - Total for 3 PhP -

Direct Cost PHP 46,987.42
OCM/CP 20% PHP 9,397.48
VAT 5% PHP 2,819.25
Item Cost PHP 59,204.15
Total Unit Cost PHP 300.30
1704(1)a Embankment (From roadway/structure excavation)
Quantity 244.44 cu.m.
Output per Hour 30.00
Duration 8.15 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 8.15 75.00 PhP 611.10
20 b. Laborer 8.15 50.00 PhP 8,148.00
Sub - Total for 1 PhP 8,759.10
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 Dump Truck 8.15 1,400.00 PhP 11,407.20
1 Payloader 8.15 1500.00 PhP 12,222.00
1 minor tools (10% labor) PhP 875.91

Sub - Total for 2 PhP 24,505.11

3. Materials : Unit Description Quantity Unit Cost Amount
PhP -
Sub - Total for 3 PhP -
Direct Cost PHP 33,264.21
OCM/CP 20% PHP 6,652.84
VAT 5% PHP 1,995.85
Item Cost PHP 41,912.90
Total Unit Cost PHP 171.46

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation
Structures protecting Public Infrastructures/Facilities -Construction of Flood Control Structure,
Name of Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga
Project:

1713(1) Rubble Concrete

Output per Hr 1.4 cu.m
Quantity 228.83 cu.m
Duration 163.45 hrs
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
1 a. Construction Foreman 163.45 75.00 PhP 12,258.75
4 b. Skilled Laborer 163.45 65.00 PhP 42,497.00
12 c. Laborer 163.45 50.00 PhP 98,070.00
Sub - Total for 1 PhP 152,825.75
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 a. One Bagger Mixer 122.59 200.00 PhP 24,517.50

Sub - Total for 2 PhP 24,517.50

3. Materials : Unit Description Quantity Unit Cost Amount
bags a. Cement 961.00 310.00 PhP 297,910.00
cu.m. b. Sand 59.50 990.00 PhP 58,905.00
cu.m. Gravel 121.28 1020.00 PhP 123,705.60
ln.m d. Weep Holes 68.65 100.00 PhP 6,865.00
cu.m. f. Boulders 144.16 1000.00 PhP 144,160.00

Sub - Total for 3 PhP 631,545.60

Direct Cost PhP 808,888.85
OCM/CP 20% PhP 161,777.77
VAT 5% PhP 48,533.33
Item Cost PhP 1,019,199.95
Total Unit Cost Php 4,453.96

Prepared by:
Name DENVER C. RODRIGUEZ
Designation AMO
Signed
Date: May 15, 2023

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Name of Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Flood Mitigation
Project: Structures protecting Public Infrastructures/Facilities -
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and
Mabaca, Tanudan, Kalinga

Location Tanudan, Kalinga

b. GA-ANG SECTION (Station 26+435.50 - Station 26+485)

903(1) Formworks and Falseworks

Quantity 1.00 ls
Output per Hour
Duration 16.00 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 16.00 75.00 PhP 1,200.00
4 b. Laborer 16.00 50.00 PhP 3,200.00
Sub - Total for 1 PhP 4,400.00
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
PhP -
PhP -
Sub - Total for 2 PhP -
3. Materials : Unit Description Quantity Unit Cost Amount
ls Forms 1 8000 8000
ls frames and braces 1 10000 10000
Sub - Total for 3 PhP 18,000.00
Direct Cost PHP 22,400.00
OCM/CP 20% PHP 4,480.00
VAT 5% PHP 1,344.00
Item Cost PHP 28,224.00
Total Unit Cost PHP 28,224.00
1702(1)b Structural Excavation(Soft Rock)
Quantity 283.97 cu.m.
Output per Hour 15.00
Duration 18.93 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 18.93 75.00 PhP 1,419.85
10 b. Laborer 18.93 50.00 PhP 9,465.67
Sub - Total for 1 PhP 10,885.52
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 backhoe w/ breaker 18.93 1600.00 PhP 30,290.13
1 dumptruck 18.93 1400.00 PhP 26,503.87
Sub - Total for 2 PhP 56,794.00
3. Materials : Unit Description Quantity Unit Cost Amount

Sub - Total for 3 PhP -

Direct Cost PHP 67,679.52
OCM/CP 20% PHP 13,535.90
VAT 5% PHP 4,060.77
Item Cost PHP 85,276.20
Total Unit Cost PHP 300.30
1704(1)a Embankment (From roadway/structure excavation)
Quantity 53.49 cu.m.
Output per Hour 30.00
Duration 1.78 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 1.78 75.00 PhP 133.73
20 b. Laborer 1.78 50.00 PhP 1,783.00
Sub - Total for 1 PhP 1,916.73
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 Dump Truck 1.78 1,400.00 PhP 2,496.20
1 Payloader 1.78 1500.00 PhP 2,674.50
1 minor tools (10% labor) PhP 191.67

Sub - Total for 2 PhP 5,362.37

3. Materials : Unit Description Quantity Unit Cost Amount
PhP -
Sub - Total for 3 PhP -
Direct Cost PHP 7,279.10
OCM/CP 20% PHP 1,455.82
VAT 5% PHP 436.75
Item Cost PHP 9,171.67
Total Unit Cost PHP 171.47

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Name of Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Flood Mitigation
Project: Structures protecting Public Infrastructures/Facilities -
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and
Mabaca, Tanudan, Kalinga

1713(1) Rubble Concrete

Output per Hr 1.4 cu.m
Quantity 207.90 cu.m
Duration 148.50 hrs
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
1 a. Construction Foreman 148.50 75.00 PhP 11,137.50
4 b. Skilled Laborer 148.50 65.00 PhP 38,610.00
12 c. Laborer 148.50 50.00 PhP 89,100.00
Sub - Total for 1 PhP 138,847.50
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 a. One Bagger Mixer 111.38 200.00 PhP 22,275.00

Sub - Total for 2 PhP 22,275.00

3. Materials : Unit Description Quantity Unit Cost Amount
bags a. Cement 873.00 610.00 PhP 532,530.00
cu.m. b. Sand 54.05 1590.00 PhP 85,939.50
cu.m. Gravel 110.19 1570.00 PhP 172,998.30
ln.m d. Weep Holes 62.37 100.00 PhP 6,237.00
cu.m. f. Boulders 130.98 3600.00 PhP 471,528.00

Sub - Total for 3 PhP 1,269,232.80

Direct Cost PhP 1,430,355.30
OCM/CP 20% PhP 286,071.06
VAT 5% PhP 85,821.32
Item Cost PhP 1,802,247.68
Total Unit Cost Php 8,668.82

Prepared by:
Name DENVER C. RODRIGUEZ
Designation AMO
Signed
Date: May 15, 2023

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Name of Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Flood Mitigation
Project: Structures protecting Public Infrastructures/Facilities - Construction of Flood Control Structure,
Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga

Location Tanudan, Kalinga

c. SE-ET SECTION (Station 5+200 - Station 5+262.50)

903(1) Formworks and Falseworks

Quantity 1.00 ls
Output per Hour
Duration 16.00 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 16.00 75.00 PhP 1,200.00
4 b. Laborer 16.00 50.00 PhP 3,200.00
Sub - Total for 1 PhP 4,400.00
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
PhP -
PhP -
Sub - Total for 2 PhP -
3. Materials : Unit Description Quantity Unit Cost Amount
ls Forms 1 4000 4000
ls frames and braces 1 6000 6000
Sub - Total for 3 PhP 10,000.00
Direct Cost PHP 14,400.00
OCM/CP 20% PHP 2,880.00
VAT 5% PHP 864.00
Item Cost PHP 18,144.00
Total Unit Cost PHP 18,144.00
1702(1)a Structural Excavation(Common Soil)
Quantity 141.45 cu.m.
Output per Hour 30.00
Duration 4.72 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 4.72 75.00 PhP 353.63
10 b. Laborer 4.72 50.00 PhP 2,357.50
Sub - Total for 1 PhP 2,711.13
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 Backhoe 4.72 1450.00 PhP 6,836.75
1 dumptruck 4.72 1400.00 PhP 6,601.00
Sub - Total for 2 PhP 13,437.75
3. Materials : Unit Description Quantity Unit Cost Amount

Sub - Total for 3 PhP -

Direct Cost PHP 16,148.88
OCM/CP 20% PHP 3,229.78
VAT 5% PHP 968.93
Item Cost PHP 20,347.59
Total Unit Cost PHP 143.85
1704(1)a Embankment (From roadway/structure excavation)
Quantity 358.11 cu.m.
Output per Hour 30.00
Duration 11.94 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 11.94 75.00 PhP 895.28
20 b. Laborer 11.94 50.00 PhP 11,937.00
Sub - Total for 1 PhP 12,832.28
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 Dump Truck 11.94 1,400.00 PhP 16,711.80
1 Payloader 11.94 1500.00 PhP 17,905.50
1 minor tools (10% labor) PhP 1,283.23

Sub - Total for 2 PhP 35,900.53

3. Materials : Unit Description Quantity Unit Cost Amount
PhP -
Sub - Total for 3 PhP -
Direct Cost PHP 48,732.81
OCM/CP 20% PHP 9,746.56
VAT 5% PHP 2,923.97
Item Cost PHP 61,403.34
Total Unit Cost PHP 171.47

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Name of Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Flood Mitigation
Project: Structures protecting Public Infrastructures/Facilities - Construction of Flood Control Structure,
Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga

1713(1) Rubble Concrete

Output per Hr 1.4 cu.m
Quantity 262.50 cu.m
Duration 187.50 hrs
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
1 a. Construction Foreman 187.50 75.00 PhP 14,062.50
4 b. Skilled Laborer 187.50 65.00 PhP 48,750.00
12 c. Laborer 187.50 50.00 PhP 112,500.00
Sub - Total for 1 PhP 175,312.50
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 a. One Bagger Mixer 140.63 200.00 PhP 28,125.00

Sub - Total for 2 PhP 28,125.00

3. Materials : Unit Description Quantity Unit Cost Amount
bags a. Cement 1,103.00 310.00 PhP 341,930.00
cu.m. b. Sand 68.25 990.00 PhP 67,567.50
cu.m. Gravel 139.13 1020.00 PhP 141,912.60
ln.m d. Weep Holes 78.75 100.00 PhP 7,875.00
cu.m. f. Boulders 165.38 1000.00 PhP 165,380.00

Sub - Total for 3 PhP 724,665.10

Direct Cost PhP 928,102.60
OCM/CP 20% PhP 185,620.52
VAT 5% PhP 55,686.16
Item Cost PhP 1,169,409.28
Total Unit Cost Php 4,454.89

Prepared by:
Name DENVER C. RODRIGUEZ
Designation AMO
Signed
Date: May 15, 2023

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Name of Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Flood Mitigation
Project: Structures protecting Public Infrastructures/Facilities -
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and
Mabaca, Tanudan, Kalinga

Location Tanudan, Kalinga

d. BOTOBOT SECTION (Station 0+000 - Station 0+021)

900(1)b1 Structural Concrete, Class A, 14 days (3000 psi)
Quantity 56.56 cu.m
Output per Hour 1.20
Duration 47.13 hrs
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
1 a. Construction Foreman 47.13 75.00 PhP 3,535.00
6 b. Skilled Laborer 47.13 65.00 PhP 18,382.00
12 c. Laborer 47.13 50.00 PhP 28,280.00
Sub - Total for 1 PhP 50,197.00
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 One Bagger Mixer 35.35 1150 40,652.50
1 Concrete Vibrator 35.35 300 10,605.00
Sub - Total for 2 PhP 51,257.50
3. Materials : Unit Description Quantity Unit Cost Amount
bag Portland Cement 509.04 310.00 PhP 157,802.40
cu.m Sand 28.28 990.00 PhP 27,997.20
cu.m GraveL 56.56 1020.00 PhP 57,691.20
pcs 1/2" x 4' x 8' Plywood (0.64pc/cu.m) 57 500.00 PhP 28,280.00
bdft 2" x3" x10' Lumber 339.36 45.00 PhP 15,271.20
kg CWN assorted (0.94) 50.90 80.00 PhP 4,072.32
Sub - Total for 3 PhP 291,114.32
Direct Cost PhP 392,568.82
OCM/CP 20% PhP 78,513.76
VAT 5% PhP 23,554.13
Item Cost PhP 494,636.71
Total Unit Cost Php 8,745.35

901(1) Lean Concrete

Quantity 7.56 cu.m
Output per Hour 1.20
Duration 6.30 hrs
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
1 a. Construction Foreman 6.30 75.00 PhP 472.50
6 b. Skilled Laborer 6.30 65.00 PhP 2,457.00
12 c. Laborer 6.30 50.00 PhP 3,780.00
Sub - Total for 1 PhP 6,709.50
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 One Bagger Mixer 4.73 1150 5,433.75
1 Concrete Vibrator 4.73 300 1,417.50
Sub - Total for 2 PhP 6,851.25
3. Materials : Unit Description Quantity Unit Cost Amount
bag Portland Cement 61.24 310.00 PhP 18,983.16
cu.m Sand 3.78 990.00 PhP 3,742.20
cu.m GraveL 7.56 1020.00 PhP 7,711.20
pcs 1/2" x 4' x 8' Plywood (0.64pc/cu.m) 8 500.00 PhP 3,780.00
bdft 2" x3" x10' Lumber 45.36 50.00 PhP 2,268.00
kg CWN assorted (0.94) 6.80 90.00 PhP 612.36
Sub - Total for 3 PhP 37,096.92
Direct Cost PhP 50,657.67
OCM/CP 20% PhP 10,131.53
VAT 5% PhP 3,039.46
Item Cost PhP 63,828.66
Total Unit Cost Php 8,442.95

902(1)a Reinforcing Steel (Deformed), Grade 40

Quantity 2,270.00 kgs
Output per Hour 100.00
Duration 22.7 hrs
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
1 a. Construction Foreman 22.70 75.00 PhP 1,702.50
3 b. Skilled Laborer 22.70 65.00 PhP 4,426.50
10 c. Laborer 22.70 50.00 PhP 11,350.00
Sub - Total for 1 PhP 17,479.00
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 bar cutter 6.81 450.00 PhP 3,064.50
1 bar bender 6.81 450.00 PhP 3,064.50

Sub - Total for 2 PhP 6,129.00

3. Materials : Unit Description Quantity Unit Cost Amount
kg RSB, Greade 40 2,383.50 61.00 PhP 145,393.50
kg Tire wire, 45.40 90.00 PhP 4,086.00

Sub - Total for 3 PhP 149,479.50

Direct Cost PhP 173,087.50
OCM/CP 20% PhP 34,617.50
VAT 5% PhP 10,385.25
Item Cost PhP 218,090.25
Total Unit Cost Php 96.08

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
May 15, 2023
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Name of Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Flood Mitigation
Project: Structures protecting Public Infrastructures/Facilities -
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and
Mabaca, Tanudan, Kalinga

902(1)b Reinforcing Steel (Deformed), Grade 60

Quantity 3,528.00 kgs
Output per Hour 100.00
Duration 35.28 hrs
1. Labor : No. of Designation No. of Hours Hourly Rate Amount
Person
1 a. Construction Foreman 35.28 75.00 PhP 2,646.00
3 b. Skilled Laborer 35.28 65.00 PhP 6,879.60
10 c. Laborer 35.28 50.00 PhP 17,640.00
Sub - Total for 1 PhP 27,165.60
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 bar cutter 10.58 450.00 PhP 4,762.80
1 bar bender 10.58 450.00 PhP 4,762.80

Sub - Total for 2 PhP 9,525.60

3. Materials : Unit Description Quantity Unit Cost Amount
kg RSB, Greade 40 3,704.40 66.00 PhP 244,490.40
kg Tire wire, 70.56 90.00 PhP 6,350.40

Sub - Total for 3 PhP 250,840.80

Direct Cost PhP 287,532.00
OCM/CP 20% PhP 57,506.40
VAT 5% PhP 17,251.92
Item Cost PhP 362,290.32
Total Unit Cost Php 102.69

903(1) Formworks and Falseworks

Quantity 1.00 ls
Output per Hour
Duration 16.00 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 16.00 75.00 PhP 1,200.00
4 b. Laborer 16.00 50.00 PhP 3,200.00
Sub - Total for 1 PhP 4,400.00
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
PhP -
PhP -
Sub - Total for 2 PhP -
3. Materials : Unit Description Quantity Unit Cost Amount
ls Forms 1 4000 4000
ls frames and braces 1 6000 6000
Sub - Total for 3 PhP 10,000.00
Direct Cost PHP 14,400.00
OCM/CP 20% PHP 2,880.00
VAT 5% PHP 864.00
Item Cost PHP 18,144.00
Total Unit Cost PHP 18,144.00
1702(1)a Structural Excavation(Common Soil)
Quantity 165.34 cu.m.
Output per Hour 30.00
Duration 5.51 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 5.51 75.00 PhP 413.35
10 b. Laborer 5.51 50.00 PhP 2,755.67
Sub - Total for 1 PhP 3,169.02
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 Backhoe 5.51 1450.00 PhP 7,991.43
1 dumptruck 5.51 1400.00 PhP 7,715.87
Sub - Total for 2 PhP 15,707.30
3. Materials : Unit Description Quantity Unit Cost Amount

Sub - Total for 3 PhP -

Direct Cost PHP 18,876.32
OCM/CP 25% PHP 4,719.08
VAT 5% PHP 1,179.77
Item Cost PHP 24,775.17
Total Unit Cost PHP 149.84

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
May 15, 2023
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PROJECT COST ESTIMATE

23PL0085
Name of Convergence and Special Support Program - Basic Infrastructure Program (BIP) - Flood Mitigation
Project: Structures protecting Public Infrastructures/Facilities -
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and
Mabaca, Tanudan, Kalinga

1704(1)a Embankment (From roadway/structure excavation)

Quantity 202.12 cu.m.
Output per Hour 30.00
Duration 6.74 hrs

1. Labor : No. of Designation No. of Hours Hourly Rate Amount

Person
1 a. Construction Foreman 6.74 75.00 PhP 505.30
20 b. Laborer 6.74 50.00 PhP 6,737.33
Sub - Total for 1 PhP 7,242.63
2. Equipment : No. of Unit Description No. of Hours Hourly Rate Amount
1 Dump Truck 6.74 1,400.00 PhP 9,432.27
1 Payloader 6.74 1500.00 PhP 10,106.00
1 minor tools (10% labor) PhP 724.26

Sub - Total for 2 PhP 20,262.53

3. Materials : Unit Description Quantity Unit Cost Amount
PhP -
Sub - Total for 3 PhP -
Direct Cost PHP 27,505.16
OCM/CP 20% PHP 5,501.03
VAT 5% PHP 1,650.31
Item Cost PHP 34,656.50
Total Unit Cost PHP 171.46

Prepared by:
Name DENVER C. RODRIGUEZ
Designation AMO
Signed
Date: May 15, 2023

__________________________
DENVER C. RODRIGUEZ
Authorized Managing Officer
May 15, 2023
 Department of Public Works and Highways
Contract ID: 23PL0085

Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures
Contract Name protecting Public Infrastructures/Facilities -Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol,
Anggacan (Botobot) and Mabaca, Tanudan, Kalinga

Location Tanudan, Kalinga

BAGWIS CONSTRUCTION

CASH FLOW BY QUARTER

Contract Duration CY 2023

PARTICULARS TOTAL IST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER

Periodic accomplishment, % 100.00% 0.00% 60.00% 40.00% 0.00%

Cash Flow, PhP 3,550,249.58 PHP 0.00 PHP 3,550,249.58 PHP 1,420,099.83 PHP 0.00

Cummulative Accomplishment, % 100.00% 0.00% 60.00% 100.00% 0.00%

Cumulative Cash Flow,PhP 5,917,082.64 PHP 0.00 PHP 3,550,249.58 PHP 5,917,082.64 PHP 0.00

CY 2024
PARTICULARS TOTAL IST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER

Periodic accomplishment, % 0.00% 0.00% 0.00% 0.00% 0.00%

Cash Flow, PhP - PHP 0.00 PHP 0.00 PHP 0.00 PHP 0.00
Cummulative Accomplishment, % 0.00% 0.00% 0.00% 0.00% 0.00%
Cumulative Cash Flow,PhP - PHP 0.00 PHP 0.00 PHP 0.00 PHP 0.00
Submitted by:

Name and Signature of Bidder's Representative: DENVER C. RODRIGUEZ Date: 15/05/2023

Position: Authorized Managing Officer
Name of Bidder: BAGWIS CONSTRUCTION

DPWH-INFR-19-2016
1 of 1
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

Contract ID 23PL0085

Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood
Mitigation Structures protecting Public Infrastructures/Facilities -Construction of Flood Control
Name of Project:
Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan,
Kalinga

Location Tanudan, Kalinga

LABOR RATES

MAN POWER RATE PER HOUR

FOREMAN 75.0
SKILLED LABORERS 65.0
LABORER 50.0
EQUIPMENT RENTALS
Lowbed Trailer w/ Prime Mover 2300 /hr
Dumptruck, 10 CU.M 1400 /hr
Backhoe with Breaker 1600 /hr
Backhoe 1450 /hr
Payloader 1500 /hr
Motorized Road Grader 1600 /hr
Vibratory Road Roller 1200 /hr
Water truck 1150 /hr
Transit Mixer 1800 /hr
Concrete Vibrator 300 /hr
Batching Plant 1,200.00 /hr

SUMMARY OF MATERIALS COST

MATERIAL RATE PER unit

Sand 990.00 /cu.m
Sand (Gaang) 1590.00 /cu.m
GraveL 1020.00 /cu.m
GraveL (Gaang) 1570.00 /cu.m
Portland Cement 310.00 /bag
Portland Cement (Gaang) 610.00 /bag
RSB G60 66.00 /kg
RSB G40 61.00 /kg
PVC Pie 4" 100.00 /ln.m
Filter Cloth 160.00 /sq.m
Boulders 1000.00 /cu.m
Boulders (gaang) 3600.00 /cu.m
CWN 90.00 /kg
Note: Material and rental price are taken from the average unit cost of the three stations

Submitted by:

DENVER C. RODRIGUEZ
Manager

15 May 2023
Date

Page 19 of 25
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

Contract ID 23PL0085

Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public
Contract Name Infrastructures/Facilities -Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca,
Tanudan, Kalinga

Location Tanudan, Kalinga

MANPOWER UTILIZATION SCHEDULE

DURATION
Description CY 2023-CY2024
1 2 3 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 34 36 38 40 42 44 46 48 50 52 54 56 57 58 59 60 62 64 66 68 70 72 74 76 78 80 82 84 86 87 88 89 90

Project Manager 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Material Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Foreman 1 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 1

Skilled Laborer 2 6 6 6 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 6 6 6 6 6 1

Laborer 4 10 10 10 10 10 10 10 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 14 10 10 10 5 5 2

Submitted by:

Name: DENVER C. RODRIGUEZ

Position: Authorized Managing Officer
Date: 15/05/2023
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

Contract ID 23PL0085

Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public
Contract Name Infrastructures/Facilities -Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca,
Tanudan, Kalinga

Location Tanudan, Kalinga

EQUIPMENT UTILIZATION SCHEDULE

DURATION
Description CY 2023-CY2024
1 2 3 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 34 36 38 40 42 44 46 48 50 52 54 56 57 58 59 60 62 64 66 68 70 72 74 76 78 80 82 84 86 87 88 89 90
DUMPTRUCK 1 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 3 3 1
BACKHOE 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Submitted by:

Name: DENVER C. RODRIGUEZ

Position: Authorized Managing Officer
Date: 15/05/2023
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PERT CPM
Contract ID 23PL0085

Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public Infrastructures/Facilities -
Name of Project:
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga

Location Tanudan, Kalinga

PERT FOR a. PANGOL SECTION (Station 10+963.50 - Station 11+020)

b. GA-ANG SECTION (Station 26+435.50 - Station 26+485)
c. SE-ET SECTION (Station 5+200 - Station 5+262.50)

MOB Dem
A 2B E F G H I J
1 B.17 1702(1)b 903(1) 1713(1) 1713(1)
0 1 6 11 9 57 5 1
0 1 1 7 7 18 18 27 27 84 84 89 89 90
1 7 7 18 18 27 27 84 84 89 89 90
B.3 B.5/B.7/B.8
C D
1 B.4 (10) 57
0 1 1 1 58
34 35 1 2 35 92 CRITICAL PATH-A-B-E-F-G-H-I-J
-1 0
Submitted by:

Name: DENVER C. RODRIGUEZ

Position: Authorized Managing Officer
Date: 15/05/2023
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

Contract ID No. : 23PL0085

Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public Infrastructures/Facilities -
Contract Name :
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga

Duration : 90 CD
BAR CHART/S-CURVE FOR a. PANGOL SECTION (Station 10+963.50 - Station 11+020)
b. GA-ANG SECTION (Station 26+435.50 - Station 26+485)
c. SE-ET SECTION (Station 5+200 - Station 5+262.50)

BAR CHART/S-CURVE
DURATION
ITEM NO. ITEM OF WORKS UNIT
1 3 5 7 9 12 15 18 21 24 27 30 33 36 39 42 45 48 51 54 57 60 63 66 69 72 75 78 81 84 87 89 90
1
MOBILIZATION/DEMOBILIZATION
B.5 Project Billboard/Signboard each

B.3 Permits and Clearances ls 0.8

B.4 (10) Miscellaneous survey and staking ls

B.7(2) Occupational Safety and Health Program ls

0.6
B.9 Mobilization/Demobilization ls

B.17 Temporary Diversion of Waterway ls'

903(1) Formworks and Falseworks cu.m 0.4

1702(1)b Structural Excavation(Soft Rock) cu.m

0.2
1704(1)a Embankment (From roadway/structure excavation) sq.m

1713(1) Rubble Concrete cu.m

0
0.3% 1.2% 2.8% 5.2% 7.0% 8.5% 9.5% 10.2% 10.4% 10.2% 9.5% 8.5% 7.0% 5.2% 3.2% 1.0% 0.1%
ACCOMPLISHMENT(PLAN)
0.3% 1.5% 4.3% 9.6% 16.6% 25.0% 34.6% 44.8% 55.2% 65.4% 75.0% 83.4% 90.4% 95.7% 98.9% 99.9% 100%

DENVER C. RODRIGUEZ 15/05/2023

Authorized Managing Officer

Page 23 of 25
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

PERT CPM
Contract ID 23PL0085

Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public Infrastructures/Facilities -
Name of Project:
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga

Location Tanudan, Kalinga

PERT FOR d. BOTOBOT SECTION (Station 0+000 - Station 0+021)

H
903(1)
24
15 39 902(1)a
15 39 G
8
27 35
MOB 31 39 Dem
A 2B E F I J K L
1 1702(1)a 901(1) 902(1)b 900(1)b1 1704(1)a
0 1 6 20 12 39 11 1
-4 -3 1 7 7 27 27 39 39 78 78 89 89 90
-3 3 3 23 27 39 39 78 78 89 89 90
B.3 B.5/B.7/B.8
C D
1 B.4 (10) 87
0 1 1 1 88
0 1 1 2 2 89 CRITICAL PATH-A-B-E-F-I-J-K-L
1 2
Submitted by:

Name: DENVER C. RODRIGUEZ

Position: Authorized Managing Officer
Date: 15/05/2023
 BAGWIS CONSTRUCTION
Dupligan, Tanudan, Kalinga

Contract ID No. : 23PL0085

Convergence and Special Support Program -Basic Infrastructure Program (BIP) -Flood Mitigation Structures protecting Public Infrastructures/Facilities -
Contract Name :
Construction of Flood Control Structure, Barangays Ga-ang, Se-et, Pangol, Anggacan (Botobot) and Mabaca, Tanudan, Kalinga

Duration : 90 CD
BAR CHART/S-CURVE FOR d. BOTOBOT SECTION (Station 0+000 - Station 0+021)

BAR CHART/S-CURVE
DURATION
ITEM NO. ITEM OF WORKS UNIT
1 3 5 7 9 12 15 18 21 24 27 30 33 36 39 42 45 48 51 54 57 60 63 66 69 72 75 78 81 84 87 89 90 1
MOBILIZATION/DEMOBILIZATION
B.5 Project Billboard/Signboard each

B.3 Permits and Clearances ls 0.8

B.4 (10) Miscellaneous survey and staking ls

B.7(2) Occupational Safety and Health Program ls

0.6
B.9 Mobilization/Demobilization ls

900(1)b1 Structural Concrete, Class A, 14 days (3000 psi) cu.m

901(1) Lean Concrete cu.m 0.4
902(1)a Reinforcing Steel (Deformed), Grade 40 kg
902(1)b Reinforcing Steel (Deformed), Grade 60 kg
903(1) Formworks and Falseworks ls 0.2

1702(1)a Structural Excavation(Common Soil) cu.m

1704(1)a Embankment (From roadway/structure excavation) cu.m
0
0.3% 1.2% 2.8% 5.2% 7.0% 8.5% 9.5% 10.2% 10.4% 10.2% 9.5% 8.5% 7.0% 5.2% 3.2% 1.0% 0.1%
ACCOMPLISHMENT(PLAN)
0.3% 1.5% 4.3% 9.6% 16.6% 25.0% 34.6% 44.8% 55.2% 65.4% 75.0% 83.4% 90.4% 95.7% 98.9% 99.9% 100%

DENVER C. RODRIGUEZ 15/05/2023

Authorized Managing Officer

Page 25 of 25